	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,952	£30,401	£30,857	£31,629	£32,419	£155,259
Total Expenses	£24,268	£24,363	£24,450	£24,569	£24,690	£122,339
Profit Before Tax	£5,684	£6,038	£6,408	£7,060	£7,729	£32,919
Profit After Tax	£4,604	£4,891	£5,190	£5,719	£6,261	£26,665
Change In Property Value	£6	£11,980	£21,385	£28,457	£19,825	£81,652
Net Return	£4,610	£16,871	£26,575	£34,175	£26,085	£108,317
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	9%	13%	17%	13%	55%